樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$110,419

借款月供 $504 , 共加借HK$110,419

不需要按揭保險

年期

年

利率

進階計算 - 負擔能力計算

每月其他還款

HK$

每月收入

HK$

計算

進階計算 - 年利率遞增計算

利率範圍

厘

遞增

厘

年利率遞增表

全期置業總支出 HK$9,336,688

每月供款
$23,817

首期

$568,000

總貸款額

$5,222,419

總利息

$3,351,669

印花稅

$127,800

其他

$66,800

置業成本總預算

HK$762,600

按月供比率計算

$47,634

置業成本總預算

HK$762,600

首期

$568,000
印花稅

$127,800
- AVD
  
  $127,800
律師費

$ 10,000
代理佣金

$56,800
按揭保險費

$110,419

最低每月入息要求

按月供比率計算

$47,634

詳細供款表重置

免責聲明

本計數機只適用於首個自用住宅物業，主要收入來自香港﹑沒有其它按揭或擔保按揭﹑購買的物業是作為自住用途。上述計算結果只作參考用途，本公司並不會為該等資料的準確性﹑完整性和／或針對某特定用途的適用性作出任何保證或及陳述。計算詳情請參閱金管局﹑按證公司﹑稅務局及財務機構等之最新公布/批核為準以上資訊僅供模擬性參考。本網頁的隱含值數據均屬假設的及不適用於個別情況。閣下使用及依賴該等數據前請先諮詢有關財務顧問。本網頁的數據結果只作模擬性參考，其準確性不被保證。

利率	15年	20年	25年	30年
1.000	$31,256	$24,018	$19,682	$16,797
1.500	$32,418	$25,201	$20,886	$18,024
2.000	$33,607	$26,419	$22,135	$19,303
2.500	$34,823	$27,674	$23,429	$20,635
3.000	$36,065	$28,963	$24,765	$22,018
3.500	$37,334	$30,288	$26,145	$23,451
3.625	$37,656	$30,624	$26,496	$23,817
4.000	$38,630	$31,647	$27,566	$24,933
4.500	$39,951	$33,040	$29,028	$26,461
5.000	$41,299	$34,466	$30,530	$28,035
5.500	$42,672	$35,924	$32,070	$29,652
6.000	$44,070	$37,415	$33,648	$31,311

每月供款$23,817

年期

30年

貸款金額

$5,222,419.2

總利息

$3,351,669

總貸款連利息

$8,574,088.2

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$15,776	$8,041	$23,817	$5,214,378
2	$15,752	$8,065	$23,817	$5,206,313
3	$15,727	$8,090	$23,817	$5,198,224
4	$15,703	$8,114	$23,817	$5,190,110
5	$15,678	$8,138	$23,817	$5,181,971
6	$15,654	$8,163	$23,817	$5,173,808
7	$15,629	$8,188	$23,817	$5,165,621
8	$15,604	$8,212	$23,817	$5,157,408
9	$15,580	$8,237	$23,817	$5,149,171
10	$15,555	$8,262	$23,817	$5,140,909
11	$15,530	$8,287	$23,817	$5,132,622
12	$15,505	$8,312	$23,817	$5,124,310

第1年供款共

$285,803

第1年利息

$187,693

第1年共還本金

$98,110

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$15,480	$8,337	$23,817	$5,115,972
14	$15,454	$8,362	$23,817	$5,107,610
15	$15,429	$8,388	$23,817	$5,099,222
16	$15,404	$8,413	$23,817	$5,090,809
17	$15,378	$8,438	$23,817	$5,082,371
18	$15,353	$8,464	$23,817	$5,073,907
19	$15,327	$8,489	$23,817	$5,065,417
20	$15,302	$8,515	$23,817	$5,056,902
21	$15,276	$8,541	$23,817	$5,048,361
22	$15,250	$8,567	$23,817	$5,039,795
23	$15,224	$8,593	$23,817	$5,031,202
24	$15,198	$8,618	$23,817	$5,022,584

第2年供款共

$285,803

第2年利息

$184,077

第2年共還本金

$101,726

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$15,172	$8,645	$23,817	$5,013,939
26	$15,146	$8,671	$23,817	$5,005,269
27	$15,120	$8,697	$23,817	$4,996,572
28	$15,094	$8,723	$23,817	$4,987,849
29	$15,067	$8,749	$23,817	$4,979,099
30	$15,041	$8,776	$23,817	$4,970,323
31	$15,015	$8,802	$23,817	$4,961,521
32	$14,988	$8,829	$23,817	$4,952,692
33	$14,961	$8,856	$23,817	$4,943,836
34	$14,935	$8,882	$23,817	$4,934,954
35	$14,908	$8,909	$23,817	$4,926,045
36	$14,881	$8,936	$23,817	$4,917,109

第3年供款共

$285,803

第3年利息

$180,328

第3年共還本金

$105,475

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$14,854	$8,963	$23,817	$4,908,145
38	$14,827	$8,990	$23,817	$4,899,155
39	$14,800	$9,017	$23,817	$4,890,138
40	$14,772	$9,045	$23,817	$4,881,093
41	$14,745	$9,072	$23,817	$4,872,021
42	$14,718	$9,099	$23,817	$4,862,922
43	$14,690	$9,127	$23,817	$4,853,795
44	$14,663	$9,154	$23,817	$4,844,641
45	$14,635	$9,182	$23,817	$4,835,459
46	$14,607	$9,210	$23,817	$4,826,249
47	$14,579	$9,238	$23,817	$4,817,011
48	$14,551	$9,266	$23,817	$4,807,746

第4年供款共

$285,803

第4年利息

$176,440

第4年共還本金

$109,363

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$14,523	$9,294	$23,817	$4,798,452
50	$14,495	$9,322	$23,817	$4,789,131
51	$14,467	$9,350	$23,817	$4,779,781
52	$14,439	$9,378	$23,817	$4,770,403
53	$14,411	$9,406	$23,817	$4,760,996
54	$14,382	$9,435	$23,817	$4,751,562
55	$14,354	$9,463	$23,817	$4,742,099
56	$14,325	$9,492	$23,817	$4,732,607
57	$14,296	$9,520	$23,817	$4,723,086
58	$14,268	$9,549	$23,817	$4,713,537
59	$14,239	$9,578	$23,817	$4,703,959
60	$14,210	$9,607	$23,817	$4,694,352

第5年供款共

$285,803

第5年利息

$172,409

第5年共還本金

$113,394

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$14,181	$9,636	$23,817	$4,684,716
62	$14,152	$9,665	$23,817	$4,675,051
63	$14,123	$9,694	$23,817	$4,665,356
64	$14,093	$9,724	$23,817	$4,655,633
65	$14,064	$9,753	$23,817	$4,645,880
66	$14,034	$9,782	$23,817	$4,636,097
67	$14,005	$9,812	$23,817	$4,626,285
68	$13,975	$9,842	$23,817	$4,616,443
69	$13,946	$9,871	$23,817	$4,606,572
70	$13,916	$9,901	$23,817	$4,596,671
71	$13,886	$9,931	$23,817	$4,586,740
72	$13,856	$9,961	$23,817	$4,576,778

第6年供款共

$285,803

第6年利息

$168,230

第6年共還本金

$117,573

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$13,826	$9,991	$23,817	$4,566,787
74	$13,796	$10,021	$23,817	$4,556,766
75	$13,765	$10,052	$23,817	$4,546,714
76	$13,735	$10,082	$23,817	$4,536,632
77	$13,704	$10,113	$23,817	$4,526,520
78	$13,674	$10,143	$23,817	$4,516,377
79	$13,643	$10,174	$23,817	$4,506,203
80	$13,612	$10,204	$23,817	$4,495,998
81	$13,582	$10,235	$23,817	$4,485,763
82	$13,551	$10,266	$23,817	$4,475,497
83	$13,520	$10,297	$23,817	$4,465,200
84	$13,489	$10,328	$23,817	$4,454,872

第7年供款共

$285,803

第7年利息

$163,896

第7年共還本金

$121,907

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$13,457	$10,359	$23,817	$4,444,512
86	$13,426	$10,391	$23,817	$4,434,121
87	$13,395	$10,422	$23,817	$4,423,699
88	$13,363	$10,454	$23,817	$4,413,245
89	$13,332	$10,485	$23,817	$4,402,760
90	$13,300	$10,517	$23,817	$4,392,243
91	$13,268	$10,549	$23,817	$4,381,695
92	$13,236	$10,581	$23,817	$4,371,114
93	$13,204	$10,613	$23,817	$4,360,502
94	$13,172	$10,645	$23,817	$4,349,857
95	$13,140	$10,677	$23,817	$4,339,180
96	$13,108	$10,709	$23,817	$4,328,471

第8年供款共

$285,803

第8年利息

$159,403

第8年共還本金

$126,400

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$13,076	$10,741	$23,817	$4,317,730
98	$13,043	$10,774	$23,817	$4,306,956
99	$13,011	$10,806	$23,817	$4,296,150
100	$12,978	$10,839	$23,817	$4,285,311
101	$12,945	$10,872	$23,817	$4,274,439
102	$12,912	$10,905	$23,817	$4,263,535
103	$12,879	$10,937	$23,817	$4,252,597
104	$12,846	$10,971	$23,817	$4,241,627
105	$12,813	$11,004	$23,817	$4,230,623
106	$12,780	$11,037	$23,817	$4,219,586
107	$12,747	$11,070	$23,817	$4,208,516
108	$12,713	$11,104	$23,817	$4,197,412

第9年供款共

$285,803

第9年利息

$154,744

第9年共還本金

$131,059

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$12,680	$11,137	$23,817	$4,186,275
110	$12,646	$11,171	$23,817	$4,175,104
111	$12,612	$11,205	$23,817	$4,163,900
112	$12,578	$11,238	$23,817	$4,152,661
113	$12,544	$11,272	$23,817	$4,141,389
114	$12,510	$11,306	$23,817	$4,130,082
115	$12,476	$11,341	$23,817	$4,118,742
116	$12,442	$11,375	$23,817	$4,107,367
117	$12,408	$11,409	$23,817	$4,095,957
118	$12,373	$11,444	$23,817	$4,084,514
119	$12,339	$11,478	$23,817	$4,073,035
120	$12,304	$11,513	$23,817	$4,061,523

第10年供款共

$285,803

第10年利息

$149,913

第10年共還本金

$135,890

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$12,269	$11,548	$23,817	$4,049,975
122	$12,234	$11,583	$23,817	$4,038,392
123	$12,199	$11,618	$23,817	$4,026,775
124	$12,164	$11,653	$23,817	$4,015,122
125	$12,129	$11,688	$23,817	$4,003,434
126	$12,094	$11,723	$23,817	$3,991,711
127	$12,058	$11,759	$23,817	$3,979,952
128	$12,023	$11,794	$23,817	$3,968,158
129	$11,987	$11,830	$23,817	$3,956,328
130	$11,951	$11,866	$23,817	$3,944,463
131	$11,916	$11,901	$23,817	$3,932,561
132	$11,880	$11,937	$23,817	$3,920,624

第11年供款共

$285,803

第11年利息

$144,905

第11年共還本金

$140,898

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$11,844	$11,973	$23,817	$3,908,651
134	$11,807	$12,010	$23,817	$3,896,641
135	$11,771	$12,046	$23,817	$3,884,595
136	$11,735	$12,082	$23,817	$3,872,513
137	$11,698	$12,119	$23,817	$3,860,395
138	$11,662	$12,155	$23,817	$3,848,239
139	$11,625	$12,192	$23,817	$3,836,047
140	$11,588	$12,229	$23,817	$3,823,818
141	$11,551	$12,266	$23,817	$3,811,553
142	$11,514	$12,303	$23,817	$3,799,250
143	$11,477	$12,340	$23,817	$3,786,910
144	$11,440	$12,377	$23,817	$3,774,532

第12年供款共

$285,803

第12年利息

$139,711

第12年共還本金

$146,092

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$11,402	$12,415	$23,817	$3,762,118
146	$11,365	$12,452	$23,817	$3,749,666
147	$11,327	$12,490	$23,817	$3,737,176
148	$11,289	$12,528	$23,817	$3,724,648
149	$11,252	$12,565	$23,817	$3,712,083
150	$11,214	$12,603	$23,817	$3,699,480
151	$11,176	$12,641	$23,817	$3,686,838
152	$11,137	$12,680	$23,817	$3,674,159
153	$11,099	$12,718	$23,817	$3,661,441
154	$11,061	$12,756	$23,817	$3,648,684
155	$11,022	$12,795	$23,817	$3,635,890
156	$10,983	$12,833	$23,817	$3,623,056

第13年供款共

$285,803

第13年利息

$134,327

第13年共還本金

$151,476

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$10,945	$12,872	$23,817	$3,610,184
158	$10,906	$12,911	$23,817	$3,597,273
159	$10,867	$12,950	$23,817	$3,584,322
160	$10,828	$12,989	$23,817	$3,571,333
161	$10,788	$13,029	$23,817	$3,558,305
162	$10,749	$13,068	$23,817	$3,545,237
163	$10,710	$13,107	$23,817	$3,532,129
164	$10,670	$13,147	$23,817	$3,518,983
165	$10,630	$13,187	$23,817	$3,505,796
166	$10,590	$13,226	$23,817	$3,492,569
167	$10,550	$13,266	$23,817	$3,479,303
168	$10,510	$13,307	$23,817	$3,465,996

第14年供款共

$285,803

第14年利息

$128,743

第14年共還本金

$157,060

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,470	$13,347	$23,817	$3,452,650
170	$10,430	$13,387	$23,817	$3,439,263
171	$10,389	$13,427	$23,817	$3,425,835
172	$10,349	$13,468	$23,817	$3,412,367
173	$10,308	$13,509	$23,817	$3,398,858
174	$10,267	$13,550	$23,817	$3,385,309
175	$10,226	$13,590	$23,817	$3,371,719
176	$10,185	$13,632	$23,817	$3,358,087
177	$10,144	$13,673	$23,817	$3,344,414
178	$10,103	$13,714	$23,817	$3,330,700
179	$10,061	$13,755	$23,817	$3,316,945
180	$10,020	$13,797	$23,817	$3,303,148

第15年供款共

$285,803

第15年利息

$122,954

第15年共還本金

$162,849

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$9,978	$13,839	$23,817	$3,289,309
182	$9,936	$13,880	$23,817	$3,275,429
183	$9,895	$13,922	$23,817	$3,261,506
184	$9,852	$13,964	$23,817	$3,247,542
185	$9,810	$14,007	$23,817	$3,233,535
186	$9,768	$14,049	$23,817	$3,219,486
187	$9,726	$14,091	$23,817	$3,205,395
188	$9,683	$14,134	$23,817	$3,191,261
189	$9,640	$14,177	$23,817	$3,177,084
190	$9,597	$14,219	$23,817	$3,162,865
191	$9,554	$14,262	$23,817	$3,148,603
192	$9,511	$14,306	$23,817	$3,134,297

第16年供款共

$285,803

第16年利息

$116,952

第16年共還本金

$168,851

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,468	$14,349	$23,817	$3,119,948
194	$9,425	$14,392	$23,817	$3,105,556
195	$9,381	$14,436	$23,817	$3,091,121
196	$9,338	$14,479	$23,817	$3,076,642
197	$9,294	$14,523	$23,817	$3,062,119
198	$9,250	$14,567	$23,817	$3,047,552
199	$9,206	$14,611	$23,817	$3,032,941
200	$9,162	$14,655	$23,817	$3,018,286
201	$9,118	$14,699	$23,817	$3,003,587
202	$9,073	$14,744	$23,817	$2,988,844
203	$9,029	$14,788	$23,817	$2,974,055
204	$8,984	$14,833	$23,817	$2,959,223

第17年供款共

$285,803

第17年利息

$110,728

第17年共還本金

$175,074

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$8,939	$14,878	$23,817	$2,944,345
206	$8,894	$14,923	$23,817	$2,929,422
207	$8,849	$14,968	$23,817	$2,914,455
208	$8,804	$15,013	$23,817	$2,899,442
209	$8,759	$15,058	$23,817	$2,884,384
210	$8,713	$15,104	$23,817	$2,869,280
211	$8,668	$15,149	$23,817	$2,854,131
212	$8,622	$15,195	$23,817	$2,838,936
213	$8,576	$15,241	$23,817	$2,823,695
214	$8,530	$15,287	$23,817	$2,808,408
215	$8,484	$15,333	$23,817	$2,793,075
216	$8,437	$15,379	$23,817	$2,777,695

第18年供款共

$285,803

第18年利息

$104,276

第18年共還本金

$181,527

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,391	$15,426	$23,817	$2,762,269
218	$8,344	$15,473	$23,817	$2,746,797
219	$8,298	$15,519	$23,817	$2,731,277
220	$8,251	$15,566	$23,817	$2,715,711
221	$8,204	$15,613	$23,817	$2,700,098
222	$8,157	$15,660	$23,817	$2,684,438
223	$8,109	$15,708	$23,817	$2,668,730
224	$8,062	$15,755	$23,817	$2,652,975
225	$8,014	$15,803	$23,817	$2,637,172
226	$7,966	$15,850	$23,817	$2,621,322
227	$7,919	$15,898	$23,817	$2,605,423
228	$7,871	$15,946	$23,817	$2,589,477

第19年供款共

$285,803

第19年利息

$97,585

第19年共還本金

$188,218

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$7,822	$15,995	$23,817	$2,573,482
230	$7,774	$16,043	$23,817	$2,557,440
231	$7,726	$16,091	$23,817	$2,541,348
232	$7,677	$16,140	$23,817	$2,525,208
233	$7,628	$16,189	$23,817	$2,509,020
234	$7,579	$16,238	$23,817	$2,492,782
235	$7,530	$16,287	$23,817	$2,476,496
236	$7,481	$16,336	$23,817	$2,460,160
237	$7,432	$16,385	$23,817	$2,443,774
238	$7,382	$16,435	$23,817	$2,427,340
239	$7,333	$16,484	$23,817	$2,410,855
240	$7,283	$16,534	$23,817	$2,394,321

第20年供款共

$285,803

第20年利息

$90,647

第20年共還本金

$195,156

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$7,233	$16,584	$23,817	$2,377,737
242	$7,183	$16,634	$23,817	$2,361,103
243	$7,132	$16,684	$23,817	$2,344,419
244	$7,082	$16,735	$23,817	$2,327,684
245	$7,032	$16,785	$23,817	$2,310,899
246	$6,981	$16,836	$23,817	$2,294,062
247	$6,930	$16,887	$23,817	$2,277,176
248	$6,879	$16,938	$23,817	$2,260,238
249	$6,828	$16,989	$23,817	$2,243,249
250	$6,776	$17,040	$23,817	$2,226,208
251	$6,725	$17,092	$23,817	$2,209,116
252	$6,673	$17,144	$23,817	$2,191,973

第21年供款共

$285,803

第21年利息

$83,454

第21年共還本金

$202,349

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,622	$17,195	$23,817	$2,174,777
254	$6,570	$17,247	$23,817	$2,157,530
255	$6,518	$17,299	$23,817	$2,140,231
256	$6,465	$17,352	$23,817	$2,122,879
257	$6,413	$17,404	$23,817	$2,105,475
258	$6,360	$17,457	$23,817	$2,088,018
259	$6,308	$17,509	$23,817	$2,070,509
260	$6,255	$17,562	$23,817	$2,052,947
261	$6,202	$17,615	$23,817	$2,035,331
262	$6,148	$17,669	$23,817	$2,017,663
263	$6,095	$17,722	$23,817	$1,999,941
264	$6,041	$17,775	$23,817	$1,982,166

第22年供款共

$285,803

第22年利息

$75,996

第22年共還本金

$209,807

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,988	$17,829	$23,817	$1,964,337
266	$5,934	$17,883	$23,817	$1,946,454
267	$5,880	$17,937	$23,817	$1,928,517
268	$5,826	$17,991	$23,817	$1,910,525
269	$5,771	$18,046	$23,817	$1,892,480
270	$5,717	$18,100	$23,817	$1,874,380
271	$5,662	$18,155	$23,817	$1,856,225
272	$5,607	$18,210	$23,817	$1,838,015
273	$5,552	$18,265	$23,817	$1,819,751
274	$5,497	$18,320	$23,817	$1,801,431
275	$5,442	$18,375	$23,817	$1,783,056
276	$5,386	$18,431	$23,817	$1,764,625

第23年供款共

$285,803

第23年利息

$68,263

第23年共還本金

$217,540

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,331	$18,486	$23,817	$1,746,139
278	$5,275	$18,542	$23,817	$1,727,597
279	$5,219	$18,598	$23,817	$1,708,999
280	$5,163	$18,654	$23,817	$1,690,345
281	$5,106	$18,711	$23,817	$1,671,634
282	$5,050	$18,767	$23,817	$1,652,867
283	$4,993	$18,824	$23,817	$1,634,043
284	$4,936	$18,881	$23,817	$1,615,162
285	$4,879	$18,938	$23,817	$1,596,224
286	$4,822	$18,995	$23,817	$1,577,229
287	$4,765	$19,052	$23,817	$1,558,177
288	$4,707	$19,110	$23,817	$1,539,067

第24年供款共

$285,803

第24年利息

$60,245

第24年共還本金

$225,558

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,649	$19,168	$23,817	$1,519,900
290	$4,591	$19,226	$23,817	$1,500,674
291	$4,533	$19,284	$23,817	$1,481,390
292	$4,475	$19,342	$23,817	$1,462,048
293	$4,417	$19,400	$23,817	$1,442,648
294	$4,358	$19,459	$23,817	$1,423,189
295	$4,299	$19,518	$23,817	$1,403,672
296	$4,240	$19,577	$23,817	$1,384,095
297	$4,181	$19,636	$23,817	$1,364,459
298	$4,122	$19,695	$23,817	$1,344,764
299	$4,062	$19,755	$23,817	$1,325,009
300	$4,003	$19,814	$23,817	$1,305,195

第25年供款共

$285,803

第25年利息

$51,931

第25年共還本金

$233,872

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,943	$19,874	$23,817	$1,285,321
302	$3,883	$19,934	$23,817	$1,265,387
303	$3,823	$19,994	$23,817	$1,245,392
304	$3,762	$20,055	$23,817	$1,225,338
305	$3,702	$20,115	$23,817	$1,205,222
306	$3,641	$20,176	$23,817	$1,185,046
307	$3,580	$20,237	$23,817	$1,164,809
308	$3,519	$20,298	$23,817	$1,144,511
309	$3,457	$20,360	$23,817	$1,124,151
310	$3,396	$20,421	$23,817	$1,103,730
311	$3,334	$20,483	$23,817	$1,083,248
312	$3,272	$20,545	$23,817	$1,062,703

第26年供款共

$285,803

第26年利息

$43,311

第26年共還本金

$242,492

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,210	$20,607	$23,817	$1,042,096
314	$3,148	$20,669	$23,817	$1,021,427
315	$3,086	$20,731	$23,817	$1,000,696
316	$3,023	$20,794	$23,817	$979,902
317	$2,960	$20,857	$23,817	$959,045
318	$2,897	$20,920	$23,817	$938,125
319	$2,834	$20,983	$23,817	$917,142
320	$2,771	$21,046	$23,817	$896,096
321	$2,707	$21,110	$23,817	$874,986
322	$2,643	$21,174	$23,817	$853,812
323	$2,579	$21,238	$23,817	$832,575
324	$2,515	$21,302	$23,817	$811,273

第27年供款共

$285,803

第27年利息

$34,373

第27年共還本金

$251,430

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,451	$21,366	$23,817	$789,907
326	$2,386	$21,431	$23,817	$768,476
327	$2,321	$21,495	$23,817	$746,980
328	$2,257	$21,560	$23,817	$725,420
329	$2,191	$21,626	$23,817	$703,795
330	$2,126	$21,691	$23,817	$682,104
331	$2,061	$21,756	$23,817	$660,347
332	$1,995	$21,822	$23,817	$638,525
333	$1,929	$21,888	$23,817	$616,637
334	$1,863	$21,954	$23,817	$594,683
335	$1,796	$22,020	$23,817	$572,663
336	$1,730	$22,087	$23,817	$550,576

第28年供款共

$285,803

第28年利息

$25,106

第28年共還本金

$260,697

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,663	$22,154	$23,817	$528,422
338	$1,596	$22,221	$23,817	$506,201
339	$1,529	$22,288	$23,817	$483,913
340	$1,462	$22,355	$23,817	$461,558
341	$1,394	$22,423	$23,817	$439,136
342	$1,327	$22,490	$23,817	$416,645
343	$1,259	$22,558	$23,817	$394,087
344	$1,190	$22,626	$23,817	$371,461
345	$1,122	$22,695	$23,817	$348,766
346	$1,054	$22,763	$23,817	$326,002
347	$985	$22,832	$23,817	$303,170
348	$916	$22,901	$23,817	$280,269

第29年供款共

$285,803

第29年利息

$15,497

第29年共還本金

$270,306

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$847	$22,970	$23,817	$257,299
350	$777	$23,040	$23,817	$234,259
351	$708	$23,109	$23,817	$211,150
352	$638	$23,179	$23,817	$187,971
353	$568	$23,249	$23,817	$164,722
354	$498	$23,319	$23,817	$141,403
355	$427	$23,390	$23,817	$118,013
356	$356	$23,460	$23,817	$94,552
357	$286	$23,531	$23,817	$71,021
358	$215	$23,602	$23,817	$47,419
359	$143	$23,674	$23,817	$23,745
360	$72	$23,745	$23,817	$0

第30年供款共

$285,803

第30年利息

$5,534

第30年共還本金

$280,269

receipt_long 詳細供款表 request_quote 支出一覽 restart_alt 重置

分享

樓價

按揭成數

按揭保險費 info

全期置業總支出 HK$9,336,688

免責聲明

按揭保險費
info